Nifty
:
18726.40
Sensex
:
63142.96
127.40 (0.69%)
350.08 (0.56%)
Nifty
Sensex
:
:
18726.40
63142.96
127.40 (0.69%)
350.08 (0.56%)

National Aluminium Company Ltd.

Aluminium & Aluminium Products

Rating :
65/99

BSE: 532234 | NSE: NATIONALUM

NSE BSE
84.35
07-Jun-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 83.90
  • 84.65
  • 83.40
  • 83.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5451487
  •  4581.89
  •  94.45
  •  66.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15,335.88
  • 10.69
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,650.48
  • 7.78%
  • 1.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.28%
  • 1.61%
  • 16.29%
  • FII
  • DII
  • Others
  • 15.95%
  • 13.24%
  • 1.63%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.44
  • 8.32
  • 18.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.43
  • 26.49
  • 56.05

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.41
  • 17.07
  • 177.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.04
  • 8.48
  • 8.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.07
  • 1.07
  • 1.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.64
  • 4.37
  • 4.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Net Sales
3,670.86
4,350.58
-15.62%
3,289.98
3,773.26
-12.81%
3,489.57
3,592.18
-2.86%
3,783.32
2,474.55
52.89%
Expenses
2,904.34
2,723.72
6.63%
2,830.21
2,582.74
9.58%
3,155.20
2,464.91
28.00%
2,914.65
1,893.77
53.91%
EBITDA
766.52
1,626.86
-52.88%
459.77
1,190.52
-61.38%
334.37
1,127.27
-70.34%
868.67
580.78
49.57%
EBIDTM
20.88%
37.39%
13.97%
31.55%
9.58%
31.38%
22.96%
23.47%
Other Income
55.90
141.54
-60.51%
66.32
71.99
-7.88%
69.26
42.41
63.31%
62.90
31.74
98.17%
Interest
0.72
16.15
-95.54%
4.23
1.91
121.47%
4.10
1.82
125.27%
3.87
1.77
118.64%
Depreciation
255.44
384.19
-33.51%
157.06
151.47
3.69%
153.65
151.79
1.23%
149.65
149.14
0.34%
PBT
566.26
1,368.06
-58.61%
364.80
1,109.13
-67.11%
245.88
1,016.07
-75.80%
778.05
461.61
68.55%
Tax
44.38
342.38
-87.04%
90.95
278.27
-67.32%
75.76
268.37
-71.77%
199.41
113.88
75.11%
PAT
521.88
1,025.68
-49.12%
273.85
830.86
-67.04%
170.12
747.70
-77.25%
578.64
347.73
66.40%
PATM
14.22%
23.58%
8.32%
22.02%
4.88%
20.81%
15.29%
14.05%
EPS
2.70
5.58
-51.61%
1.40
4.52
-69.03%
0.68
4.07
-83.29%
3.04
1.89
60.85%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
14,233.73
14,180.81
8,955.79
8,471.84
11,499.32
9,509.45
7,543.04
6,816.96
7,382.81
Net Sales Growth
0.30%
58.34%
5.71%
-26.33%
20.93%
26.07%
10.65%
-7.66%
 
Cost Of Goods Sold
3,155.46
1,854.30
1,309.67
1,337.25
1,914.60
1,512.74
1,085.20
1,095.42
1,034.49
Gross Profit
11,078.27
12,326.51
7,646.12
7,134.59
9,584.72
7,996.71
6,457.84
5,721.54
6,348.32
GP Margin
77.83%
86.92%
85.38%
84.22%
83.35%
84.09%
85.61%
83.93%
85.99%
Total Expenditure
11,804.40
9,666.04
7,437.50
7,983.96
8,612.46
8,114.99
6,463.39
5,857.50
5,510.40
Power & Fuel Cost
-
3,048.00
2,256.87
2,596.34
2,549.98
2,373.93
2,057.38
1,752.42
1,704.87
% Of Sales
-
21.49%
25.20%
30.65%
22.18%
24.96%
27.28%
25.71%
23.09%
Employee Cost
-
2,355.80
1,930.24
1,994.07
2,072.28
2,261.20
1,537.44
1,398.33
1,377.91
% Of Sales
-
16.61%
21.55%
23.54%
18.02%
23.78%
20.38%
20.51%
18.66%
Manufacturing Exp.
-
1,243.72
848.27
829.47
850.24
772.84
679.45
683.80
751.85
% Of Sales
-
8.77%
9.47%
9.79%
7.39%
8.13%
9.01%
10.03%
10.18%
General & Admin Exp.
-
651.43
687.58
706.10
660.20
644.80
417.14
337.98
324.47
% Of Sales
-
4.59%
7.68%
8.33%
5.74%
6.78%
5.53%
4.96%
4.39%
Selling & Distn. Exp.
-
324.80
307.38
267.03
289.47
294.58
293.96
279.64
221.57
% Of Sales
-
2.29%
3.43%
3.15%
2.52%
3.10%
3.90%
4.10%
3.00%
Miscellaneous Exp.
-
187.99
97.49
253.70
275.69
254.90
392.82
309.91
95.24
% Of Sales
-
1.33%
1.09%
2.99%
2.40%
2.68%
5.21%
4.55%
1.29%
EBITDA
2,429.33
4,514.77
1,518.29
487.88
2,886.86
1,394.46
1,079.65
959.46
1,872.41
EBITDA Margin
17.07%
31.84%
16.95%
5.76%
25.10%
14.66%
14.31%
14.07%
25.36%
Other Income
254.38
299.81
411.13
273.93
331.54
302.64
408.27
605.13
673.07
Interest
12.92
23.12
7.08
5.74
2.38
1.95
2.69
3.27
166.75
Depreciation
715.80
836.59
605.82
529.83
476.10
480.40
480.36
426.12
413.66
PBT
1,954.99
3,954.87
1,316.52
226.24
2,739.92
1,214.75
1,004.87
1,135.20
1,965.07
Tax
410.50
1,002.90
16.99
88.01
1,007.52
696.42
296.19
401.54
791.59
Tax Rate
21.00%
25.36%
1.29%
38.90%
36.77%
34.16%
30.70%
33.78%
37.45%
PAT
1,544.49
2,951.41
1,299.53
138.23
1,732.40
1,342.41
668.53
787.11
1,321.90
PAT before Minority Interest
1,544.49
2,951.41
1,299.53
138.23
1,732.40
1,342.41
668.53
787.11
1,321.90
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.85%
20.81%
14.51%
1.63%
15.07%
14.12%
8.86%
11.55%
17.91%
PAT Growth
-47.68%
127.11%
840.12%
-92.02%
29.05%
100.80%
-15.07%
-40.46%
 
EPS
8.41
16.07
7.08
0.75
9.43
7.31
3.64
4.29
7.20

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
12,552.39
10,679.01
9,986.50
10,484.94
10,503.95
10,205.15
13,194.92
12,797.42
Share Capital
918.32
918.32
932.81
932.81
966.46
966.46
1,288.62
1,288.62
Total Reserves
11,634.07
9,760.69
9,053.69
9,552.13
9,537.49
9,238.69
11,906.30
11,508.80
Non-Current Liabilities
1,624.01
1,980.08
1,841.53
1,757.33
1,668.06
1,643.93
1,533.49
1,413.33
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
260.98
633.34
628.80
530.93
436.09
328.11
301.12
242.76
Current Liabilities
3,303.09
2,174.35
2,720.02
2,905.12
2,440.93
2,651.93
1,981.95
1,967.05
Trade Payables
1,457.10
939.54
772.93
1,285.77
961.74
844.46
639.56
440.18
Other Current Liabilities
1,494.42
904.69
1,756.34
1,387.05
1,058.32
1,639.31
1,255.24
1,340.65
Short Term Borrowings
20.67
46.11
12.31
66.79
44.99
51.09
0.00
0.00
Short Term Provisions
330.90
284.01
178.44
165.51
375.88
117.07
87.15
186.22
Total Liabilities
17,479.49
14,833.44
14,548.05
15,147.39
14,612.94
14,501.01
16,710.36
16,177.80
Net Block
7,343.21
7,660.46
7,484.77
7,285.78
7,139.46
7,144.43
6,595.68
6,645.42
Gross Block
11,048.62
10,550.51
9,816.01
9,115.42
8,502.17
8,048.87
7,021.02
15,284.70
Accumulated Depreciation
3,467.79
2,890.05
2,331.24
1,829.64
1,362.71
904.44
425.34
8,639.28
Non Current Assets
10,790.54
10,402.56
9,990.25
9,546.69
9,103.46
8,845.22
9,366.71
8,464.76
Capital Work in Progress
2,234.82
1,575.45
1,426.70
882.71
915.22
566.00
687.70
550.01
Non Current Investment
311.00
311.56
275.68
176.21
116.75
38.91
944.53
0.03
Long Term Loans & Adv.
886.01
838.46
784.81
804.98
770.20
1,063.76
1,097.45
1,221.85
Other Non Current Assets
15.50
16.63
18.29
397.01
161.83
32.12
41.35
47.45
Current Assets
6,688.95
4,430.88
4,557.80
5,600.70
5,509.48
5,655.79
7,343.65
7,713.04
Current Investments
64.01
248.38
55.01
80.81
592.96
1,221.13
66.00
950.00
Inventories
1,646.17
1,476.32
1,696.90
1,210.01
1,194.08
1,155.93
1,055.01
1,165.56
Sundry Debtors
75.25
147.39
140.09
240.52
258.13
184.25
235.21
120.82
Cash & Bank
3,706.07
1,749.78
1,980.53
3,496.35
2,768.95
2,287.23
5,103.15
4,628.79
Other Current Assets
1,197.45
176.36
176.34
163.66
695.36
807.25
884.28
847.87
Short Term Loans & Adv.
987.13
632.65
508.93
409.35
553.71
656.88
640.05
291.66
Net Current Assets
3,385.86
2,256.53
1,837.78
2,695.58
3,068.55
3,003.86
5,361.70
5,745.99
Total Assets
17,479.49
14,833.44
14,548.05
15,147.39
14,612.94
14,501.01
16,710.36
16,177.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
3,958.35
2,199.40
-348.56
2,408.85
1,590.33
1,435.94
880.81
PBT
3,954.31
1,316.52
224.24
2,741.21
2,038.61
963.91
1,188.70
Adjustment
693.49
557.22
319.31
295.01
280.65
197.32
-50.18
Changes in Working Capital
66.06
423.18
-791.65
393.52
-246.44
493.14
102.07
Cash after chg. in Working capital
4,713.86
2,296.92
-248.10
3,429.74
2,072.82
1,654.37
1,240.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-755.51
-97.52
-100.46
-1,020.89
-482.49
-218.43
-359.78
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2,619.23
-1,403.70
872.72
-531.85
-490.16
1,550.34
313.96
Net Fixed Assets
-1,157.48
-883.25
-1,244.58
-580.74
-802.52
-906.15
Net Investments
184.37
-229.37
-75.67
453.98
550.11
-250.32
Others
-1,646.12
-291.08
2,192.97
-405.09
-237.75
2,706.81
Cash from Financing Activity
-1,139.84
-600.65
-677.29
-1,730.75
-1,099.65
-3,615.87
-544.03
Net Cash Inflow / Outflow
199.28
195.05
-153.13
146.25
0.52
-629.59
650.74
Opening Cash & Equivalents
213.52
18.47
171.60
25.35
24.83
654.42
3.68
Closing Cash & Equivalent
412.80
213.52
18.47
171.60
25.35
24.83
654.42

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
68.34
58.14
53.53
56.20
54.34
52.80
51.20
49.66
ROA
18.27%
8.85%
0.93%
11.64%
9.22%
4.28%
4.79%
8.17%
ROE
25.41%
12.58%
1.35%
16.51%
12.96%
5.71%
6.06%
10.33%
ROCE
34.14%
12.77%
2.26%
25.99%
19.62%
8.25%
9.17%
17.82%
Fixed Asset Turnover
1.31
0.88
0.90
1.31
1.16
1.07
0.65
0.52
Receivable days
2.87
5.86
8.20
7.91
8.39
9.51
8.94
5.59
Inventory Days
40.18
64.66
62.62
38.15
44.59
50.12
55.75
53.91
Payable days
235.88
238.63
47.66
50.05
43.33
43.61
35.00
29.18
Cash Conversion Cycle
-192.83
-168.11
23.16
-3.98
9.65
16.02
29.69
30.32
Total Debt/Equity
0.00
0.00
0.00
0.01
0.00
0.01
0.00
0.00
Interest Cover
172.03
186.95
40.41
1152.23
1046.55
359.63
364.50
13.67

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.